District: Western Lane Date: December 26, 2018
Timber Sale AppraisalKennedy Ridge
Sale SW-341-2019-W00768-01
Cost Summary
Conifer Hardwood TotalGross TimberSale Value $498,466.70 $0.00 $498,466.70
Project Work: ($106,242.00)
Advertised Value: $392,224.70
1/28/19 1
District: Western Lane Date: December 26, 2018
Timber Sale AppraisalKennedy Ridge
Sale SW-341-2019-W00768-01
Timber Description
Location: Portions of Sections 25 & 26, T33S, R6W,W.M., Josephine County, Oregon.
Stand Stocking: 40%
Specie Name AvgDBH Amortization (%) Recovery (%)
Douglas - Fir 15 0 98
Incense Cedar 18 0 98
Sugar Pine 17 0 98
Ponderosa Pine 16 0 98
Volume by Grade 2S 3S & 4S 6"-11" 6" - 11" Camprun Total
Douglas - Fir 330 1,105 0 0 1,435
Incense Cedar 0 0 6 0 6
Sugar Pine 0 0 0 27 27
Ponderosa Pine 0 0 0 2 2
Total 330 1,105 6 29 1,470
Comments: Pond Values Used: Local Pond Values November 2018.
Madrone and Other Hardwoods Stumpage Price = $50/MBF
Hauling Cost Allowance = equivalent to $950 daily truck cost.
Other Costs (With Profit & Risk to be added):None.
Other Costs (No Profit & Risk added):
ORM Road Use Permit = $420.44
Final Road Maintenance = $8,258
TOTAL Other Costs (No Profit and Risk added) = $8,678.44
1/28/19 2
District: Western Lane Date: December 26, 2018
Timber Sale AppraisalKennedy Ridge
Sale SW-341-2019-W00768-01
Logging ConditionsCombination#: 1 Douglas - Fir 100.00%
Incense Cedar 100.00%Sugar Pine 100.00%Ponderosa Pine 100.00%
Logging System: Cable: Large Tower >=70 Process: Stroke Delimber
yarding distance: Long (1,500 ft) downhill yarding: Notree size: Mature / Regen Cut (900 Bft/tree), 3-5 logs/MBF
loads / day: 6 bd. ft / load: 4500
cost / mbf: $229.63
machines: Log Loader (A)Stroke Delimber (A)Tower Yarder (Large)
1/28/19 3
District: Western Lane Date: December 26, 2018
Timber Sale AppraisalKennedy Ridge
Sale SW-341-2019-W00768-01
Logging CostsOperating Seasons: 2.00 Profit Risk: 10%
Project Costs: $106,242.00 Other Costs (P/R): $0.00
Slash Disposal: $0.00 Other Costs: $8,678.44
Miles of Road
DirtRock
(Contractor)Rock
(State) Paved
0.0 0.0 0.0 0.0
Road Maintenance:
Hauling Costs
Species $ / MBF Trips/Day MBF / Load
Douglas - Fir $0.00 3.0 4.0
Incense Cedar $0.00 3.0 4.0
Sugar Pine $0.00 3.0 4.0
Ponderosa Pine $0.00 3.0 4.0
$0.00
1/28/19 4
District: Western Lane Date: December 26, 2018
Timber Sale AppraisalKennedy Ridge
Sale SW-341-2019-W00768-01
Logging Costs Breakdown
Logging RoadMaint
FireProtect Hauling Other
P/R applProfit &
RiskSlash
Disposal Brand & Paint Other Total
Douglas - Fir
$229.63 $0.00 $5.97 $80.75 $0.00 $31.64 $0.00 $2.00 $5.90 $355.89
Incense Cedar
$229.63 $0.00 $5.97 $80.75 $0.00 $31.64 $0.00 $2.00 $5.90 $355.89
Sugar Pine
$229.63 $0.00 $5.97 $80.75 $0.00 $31.64 $0.00 $2.00 $5.90 $355.89
Ponderosa Pine
$229.63 $0.00 $5.97 $80.75 $0.00 $31.64 $0.00 $2.00 $5.90 $355.89
Specie Amortization Pond Value Stumpage Amortized
Douglas - Fir $0.00 $700.00 $344.11 $0.00
Incense Cedar $0.00 $800.00 $444.11 $0.00
Sugar Pine $0.00 $425.00 $69.11 $0.00
Ponderosa Pine $0.00 $425.00 $69.11 $0.00
1/28/19 5
District: Western Lane Date: December 26, 2018
Timber Sale AppraisalKennedy Ridge
Sale SW-341-2019-W00768-01
Summary
Specie MBF Value Total
Douglas - Fir 0 $0.00 $0.00
Incense Cedar 0 $0.00 $0.00
Sugar Pine 0 $0.00 $0.00
Ponderosa Pine 0 $0.00 $0.00
Specie MBF Value Total
Douglas - Fir 1,435 $344.11 $493,797.85
Incense Cedar 6 $444.11 $2,664.66
Sugar Pine 27 $69.11 $1,865.97
Ponderosa Pine 2 $69.11 $138.22
Amortized
Unamortized
Gross Timber Sale Value
Recovery: $498,466.70
Prepared By: Kevin Gehrig Phone: 541-935-2283
1/28/19 6
State Timber Sale Contract
Kennedy Ridge
SW-341-2019-W00768-01
Total construction Cost Including Risk 32,938.00$
Road Spur 1 (Stationing 0+00 to 55+50)
End Haul Subgrade Construction
Waste End Haul 4.00$ per Cu. Yd. @ 715 cuyd = 2,860.00$
Landing Construction 446.47$ per landing @ 1 landing = 447.00$
Drainage Dips 200.00$ per dip @ 5 dips = 1,000.00$
Subgrade preparation 61.02$ per station @ 55.5 stations = 3,387.00$
Subtotal Construction Cost 7,694.00$
Construction Cost per Station 139$
Road Spur 2 (Stationing 0+00 to 18+00)
Segment 0+00 to 7+30
Quantity Sub total
Clearing and Grubbing $210.14 per station @ 7.30 stations = 1,534.00$ note: Clearing debris shall be piled to facilitate burning
End Haul Subgrade Construction
Stump End Haul 9.84$ per stump @ 84 stumps = 827.00$
Waste End Haul 2.77$ per Cu. Yd. @ 3982 cuyd = 11,031.00$
Subgrade preparation 44.22$ per station @ 7.30 stations = 323.00$
Landing Construction 446.47$ per landing @ 1 landing = 447.00$
Subtotal Construction Cost 14,162.00$
Construction Cost per Station 1,940$
Segment 7+30 to 18+00
Clearing and Grubbing 143.36$ per station @ 10.7 stations = 1,534.00$ note: Clearing debris shall be piled to facilitate burning
Balance/Standard Subgrade construction
Drift/Balance Cut 322.00$ per station @ 10.7 stations = 3,446.00$
Landing Construction 446.47$ per landing @ 1 landing = 447.00$
Subgrade preparation 44.22$ per station @ 10.7 stations = 474.00$
Subtotal Construction Cost 5,901.00$
Construction Cost per Station 551$
Road Spur 2a (Stationing 0+00 to 2+56)
Clearing and Grubbing 101.95$ per station @ 2.56 stations = 261.00$ note: Clearing debris shall be piled to facilitate burning
Balance/Standard Subgrade construction
Drift/Balance Cut 139.93$ per station @ 2.56 stations = 359.00$
Landing Construction 446.47$ per landing @ 1 landing = 447.00$
Subgrade preparation 44.22$ per station @ 2.56 stations = 114.00$
Subtotal Construction Cost 1,181.00$
Construction Cost per Station 461$
Equipment Move In Costs: 4,000.00$
Total Subgrade Construction Cost for Kennedy Ridge Spurs 32,938.00$
New Road Construction Costing
Summary:
Stat
e Ti
mb
er S
ale
Co
ntr
act
Ke
nn
edy
Rid
ge
SW-3
41
-20
19
-W0
07
68
-01
Co
st P
er C
u. Y
d.
13
.00
$
Pro
cess
Ro
ck
End
Hau
l Su
bgr
ade
Co
nst
ruct
ion
Mo
bili
zati
on
"M
ove
-in
" =
2,0
00
.00
$
Rip
/Exc
avat
e P
it-R
UN
2.0
0$
p
er C
u. Y
d.
@3
53
0C
u. Y
ds.
=
7,0
60
.00
$
Ove
rbu
rden
/ 1
1%
Pit
run
Rej
ect
4
.00
$
per
Cu
. Yd
. @@
40
0C
u. Y
ds.
=
1,6
00
.00
$
Dev
elo
pm
ent/
Mai
nte
nan
ce4
00
.00
$
per
sta
tio
n
@1
0st
atio
ns
=4
,00
0.0
0$
Sub
tota
l ro
ck p
roce
ssin
g co
sts
14
,66
0.0
0$
Hau
l Co
sts
Ho
url
y C
ost
Ho
url
y Tr
uck
Rat
e 9
0.0
0$
per
ho
ur
@0
.66
4h
rs. p
er t
rip
=5
9.7
6$
Load
+ D
um
p
90
.00
$
p
er h
ou
r@
0.1
6h
rs. p
er t
rip
=
14
.40
$
Sub
tota
l Ho
url
y C
ost
7
4.1
6$
Co
st p
er C
u. Y
ds.
7
4.1
6$
per
ho
ur
@1
0C
u. Y
ds.
=
7.4
2$
Tota
l Hau
l Co
st
26
,17
9.0
0$
Co
st p
er C
u. Y
d.
Pro
cess
ro
ck C
ost
per
yar
d
14
,66
0.0
0$
to
tal
@3
53
0C
u. Y
ds.
=
4.1
5$
Tran
spo
rt C
ost
per
Yar
d
74
.16
$
p
er h
ou
r @
10
Cu
. Yd
s.
=7
.42
$
Un
fore
see
n E
xpen
se
=1
.43
$
1
3.0
0$
Lon
do
n Q
uar
ry C
ost
ing
Sum
mar
y:
Lum
p S
um
11
per
cen
t p
rofi
t an
d r
isk
Tota
l Co
st p
er C
u. Y
d.
State Timber Sale Contract
SW-341-2019-W00768-01
Kennedy Ridge
Totals Spur 1 Spur 2 Spur 2a 34-6-5.0 33-6-33.0 Road 33-6-33.4 TOTAL
Stations 55.50 18.00 2.56 92.49 39.24 26.38
Cost/Sta 46.58$ 73.61$ 84.76$ 18.35$ 18.35$ 18.35$
Total Cost 2,585.36$ 1,324.92$ 216.98$ 1,697.19$ 720.05$ 484.07$ 7,028$
Spot Rocking Spur 1 Spur 2 Spur 2a 34-6-5.0 33-6-33.0 Road 33-6-33.4 TOTAL
Total Yds 30 20 0 0 0 0
Rock Size 1 1/2"-0" 1 1/2"-0" 1 1/2"-0" 1 1/2"-0" 1 1/2"-0" 1 1/2"-0"
$/yd $22.23 $22.23 $22.23 $22.23 $22.23 $22.23
Subtotal 667$ 445$ -$ -$ -$ -$ 1,112$
Grade,Shape & Pull
Ditches Spur 1 Spur 2 Spur 2a 34-6-5.0 33-6-33.0 Road 33-6-33.4 TOTAL
Stations 55.50 18.00 2.56 92.49 39.24 26.38
$/STA 18.35$ 18.35$ 18.35$ 18.35$ 18.35$ 18.35$
Subtotal 1,018$ 330$ 47$ 1,697$ 720$ 484$ 4,296$
Install Waterbars Spur 1 Spur 2 Spur 2a 34-6-5.0 33-6-33.0 Road 33-6-33.4 TOTAL
# of waterbars 20.00 10.00 2.00 0.00 0.00 0.00
$/waterbar $35.00 $35.00 $35.00 $35.00 $35.00 $35.00
Subtotal 700.00$ 350.00$ 70.00$ -$ -$ -$ 1,120.00$
Landing clean up Spur 1 Spur 2 Spur 2a 34-6-5.0 33-6-33.0 Road 33-6-33.4 TOTAL
Stations 2.00 2.00 1.00 0.00 0.00 0.00
$/STA 100.00$ 100.00$ 100.00$ 100.00$ 100.00$ 100.00$
Subtotal 200$ 200$ 100$ -$ -$ -$ 500$
Move In Initial Between Proj.
Grader 500$
Vibratory Roller
D * Cat
Excavator $1,000
Dump Truck
Move in costs associated with one entry for the entire project
Total Final Maintenance Costs 8,528$
Final Road Maintenance Cost Summary
Howard 12/26/2018
Stat
e Ti
mb
er S
ale
Co
ntr
act
Ken
ned
y R
idge
SW-3
41
-20
19
-W0
07
68
-01
Tota
l Ro
ckin
g C
ost
7
3,3
04
.00
$
Qu
anti
ty o
f lo
ose
tru
ck a
ggre
gate
. Cu
. Yd
s.
43
70
.00
Ro
ad
Spu
r 1
(St
atio
nin
g 0
+00
to
55
+50
)
Segm
ent
0+0
0 t
o 5
5+5
0
Typ
e Su
bto
tal
0+0
0to
55
+50
Pit
Ru
n
22
20
Cu
. Yd
s.
@4
0C
u. Y
ds.
/ s
ta
13
.00
$
2
.00
$
per
Cu
. Yd
s.
33
,30
0.0
0$
0+0
0to
55
+50
1 1
/2"
-0"
61
0C
u. Y
ds.
@
11
Cu
. Yd
s. /
sta
2
2.2
3$
2.0
0$
p
er C
u. Y
ds.
1
4,7
81
.00
$
Lan
din
g 5
5+4
5P
it R
un
4
0C
u. Y
ds.
1
3.0
0$
2.0
0$
p
er C
u. Y
ds.
6
00
.00
$
Pit
Ru
n
16
0C
u. Y
ds.
1
3.0
0$
2.0
0$
p
er C
u. Y
ds.
2
,40
0.0
0$
Turn
ou
tP
it R
un
1
0C
u. Y
ds.
1
3.0
0$
2.0
0$
p
er C
u. Y
ds.
1
50
.00
$
Turn
ou
tP
it R
un
1
0C
u. Y
ds.
1
3.0
0$
2.0
0$
p
er C
u. Y
ds.
1
50
.00
$
51
,38
1.0
0$
Ro
ad
Spu
r 2
(St
atio
nin
g 0
+00
to
18
+00
)
Segm
ent
0+0
0 t
o 1
8+0
0
Typ
e Su
bto
tal
0+0
0to
18
+00
Pit
Ru
n7
20
Cu
. Yd
s.
@4
0C
u. Y
ds.
/ s
ta
13
.00
$
2
.00
$
per
Cu
. Yd
s.
10
,80
0.0
0$
0+0
0to
18
+00
1 1
/2"
-0"
20
0C
u. Y
ds.
@
11
Cu
. Yd
s. /
sta
2
2.2
3$
2.0
0$
p
er C
u. Y
ds.
4
,84
6.0
0$
Lan
din
g 7
+20
Pit
Ru
n4
0C
u. Y
ds.
1
3.0
0$
2.0
0$
p
er C
u. Y
ds.
6
00
.00
$
Lan
din
g 1
8+0
0P
it R
un
40
Cu
. Yd
s.
13
.00
$
2
.00
$
per
Cu
. Yd
s.
60
0.0
0$
Pit
Ru
n1
50
Cu
. Yd
s.
13
.00
$
2
.00
$
per
Cu
. Yd
s.
2,2
50
.00
$
19
,09
6.0
0$
Ro
ad
Spu
r 2
a (
Stat
ion
ing
0+0
0 t
o 2
+56
)
Segm
ent
0+0
0 t
o2
+56
Typ
e Su
bto
tal
0+0
0to
2+5
6P
it R
un
10
0C
u. Y
ds.
@
40
Cu
. Yd
s. /
sta
1
3.0
0$
2.0
0$
p
er C
u. Y
ds.
1
,50
0.0
0$
0+0
0to
2+5
61
1/2
" -0
"3
0C
u. Y
ds.
@
11
Cu
. Yd
s. /
sta
2
2.2
3$
2.0
0$
p
er C
u. Y
ds.
7
27
.00
$
Lan
din
g 5
+00
Pit
Ru
n4
0C
u. Y
ds.
1
3.0
0$
2.0
0$
p
er C
u. Y
ds.
6
00
.00
$
2,8
27
.00
$
Su
bto
tal R
ock
Co
st
Pu
rpo
se
Loca
tio
n
Loo
se T
ruck
Sub
tota
l Ro
ck C
ost
Pro
cess
ing
Bas
e
Cap
Qu
anti
ty p
er S
tati
on
Co
st
Pro
cess
ing
Bas
e
Cap
Cu
rve
Wid
enin
gD
eter
min
ed b
y ST
ATE
Pu
rpo
se
Loca
tio
n
Loo
se T
ruck
Q
uan
tity
per
Sta
tio
nC
ost
Bas
e
Cap
Cu
rve
Wid
enin
gD
eter
min
ed b
y ST
ATE
Sub
tota
l Ro
ck C
ost
Det
erm
ined
by
STA
TE
Det
erm
ined
by
STA
TE
Ro
ck a
nd
Pro
cess
ing
Co
stin
g
Sum
mar
y:
Pu
rpo
se
Loca
tio
n
Loo
se T
ruck
Q
uan
tity
per
Sta
tio
nC
ost
Pro
cess
ing
Project 1 New construction & Rocking $43,167.00
Project 2 Road Improvement & Rocking $59,075.00
Project 3 Equipment Move-In $4,000.00
TOTAL PROJECT COSTS $106,242.00
Kennedy Ridge
SW-341-2019-W00768-01
Combined Project Costs
Cruise Report Kennedy Ridge
SALE # 341-2019-W00768-01
Sale Area: Portions of Section 25 & 26, T33S, R6W, W.M., Josephine County, Oregon. The sale’s net harvestable acres are 85. There are approximately 3 acres of stream buffers. Acres were determined using a combination of aerial photos, GPS, GIS, and topographic maps. Stand Description: Kennedy Ridge is dominated by 72 year old Douglas-fir. A small component of ponderosa pine, sugar pine, incense cedar, and madrone are present. The hardwood component is scattered throughout the unit. The understory consists of primarily common whipplea, Pacific poison oak and oceanspray. The slopes are primarily 65% and above in Area 1. There are three small type N streams located in Area 1. This unit was appraised cable based operations. Cruise Method: The area was cruised in a grid pattern using a systematic variable radius plot sampling method. 42 plots were cruised. Every tree was graded using the official rules for log scaling for the above species. 40, 34, 26 and 17 foot lengths were favored for #2 and #3 sawlog grades. Deductions for defect were estimated on a tree by tree basis. Logs that were not at least 16 feet in length and having at least 20 bf were not counted. Large trees with old-growth characteristics were also not counted in the cruise.
Volume Tables: Volumes were computed using the SuperACE program.
Area 1 Net Cruised Volume (MBF)
Species Avg. DBH
Special Mill
2 Saw 3 Saw 4 Saw Camp Run
Sub-Total
Douglas-fir 15 330 743 362 1435
Sugar pine 17 27 27
Ponderosa pine 16 2 2
Incense cedar 18 6 6
Pacific madrone 13 89 89
Total (MBF): 1470
(Total volume
does not include
madrone)
Note: A breakage and defect was applied to the volume in the appraisal. Average MBF/Acre: 17 (Does not include madrone)
!R
!R
26 25
35 36
T33S R6W
This product is for informational use and may not have been prepared
for or be suitable for legal, engineering or surveying purposes. Users of this information should
review or consult the primary data and information sources to ascertain the usability of this information.
Legend!R Landing to Construct
ââââ ââ ââââââââ Timber Sale Boundary
BOF (Board of Forestry)Roads
All weatherDirtNew Road ConstructionGreen Tree Retention
StreamsFishNonfish
))))))))))
)))
))))))) Stream Buffer
0 500 1,000250 Feet1 inch = 500 feet ³
20ft Contours
Logging MapOF TIMBER SALE CONTRACT NO. 341-2019-W00768-01
KENNEDY RIDGEPORTIONS OF SECTIONS 25 & 26, T33S, R6W, W.M.
JOSEPHINE COUNTY, OREGON